Wall Street Experts
Bilans kwartalnie
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2014 | 2015 | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | 2018 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 2020 | 2021 | 2021 | 2021 | 2021 | 2022 | 2022 | 2022 | 2022 | 2023 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 | 2024 | 2025 |
| Kwartał | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 |
| Aktywa | 92 023.0 | 91 016.0 | 93 538.0 | 93 008.0 | 89 996.0 | 91 263.0 | 94 094.0 | 93 927.0 | 87 270.0 | 91 201.0 | 91 146.0 | 90 515.0 | 87 896.0 | 93 282.0 | 89 593.0 | 86 877.0 | 83 216.0 | 88 347.0 | 89 996.0 | 87 433.0 | 86 381.0 | 94 013.0 | 94 689.0 | 97 184.0 | 87 296.0 | 89 993.0 | 90 194.0 | 90 606.0 | 94 354.0 | 94 064.0 | 93 169.0 | 92 471.0 | 92 763.0 | 97 404.0 | 98 456.0 | 97 578.0 | 97 703.0 | 99 392.0 | 101 202.0 | 106 266.0 | 100 549.0 | 101 716.0 |
| Aktywa trwałe | 59 037.0 | 58 897.0 | 60 735.0 | 56 414.0 | 56 601.0 | 54 753.0 | 58 221.0 | 55 971.0 | 53 260.0 | 50 950.0 | 52 185.0 | 52 111.0 | 51 351.0 | 55 240.0 | 53 569.0 | 53 464.0 | 58 286.0 | 59 807.0 | 65 636.0 | 64 316.0 | 65 970.0 | 65 779.0 | 65 318.0 | 66 774.0 | 68 056.0 | 68 061.0 | 67 713.0 | 66 366.0 | 71 809.0 | 71 908.0 | 70 028.0 | 68 332.0 | 70 172.0 | 70 524.0 | 70 865.0 | 69 711.0 | 70 971.0 | 69 930.0 | 69 603.0 | 75 978.0 | 74 552.0 | 75 538.0 |
| Rzeczowe aktywa trwałe netto | 14 633.0 | 14 346.0 | 14 365.0 | 12 615.0 | 12 571.0 | 12 613.0 | 12 663.0 | 11 172.0 | 10 635.0 | 9 746.0 | 8 672.0 | 8 306.0 | 8 203.0 | 7 977.0 | 7 688.0 | 7 404.0 | 9 598.0 | 8 866.0 | 10 254.0 | 10 217.0 | 10 838.0 | 10 993.0 | 10 695.0 | 10 667.0 | 10 777.0 | 10 673.0 | 10 547.0 | 10 058.0 | 9 920.0 | 9 784.0 | 9 462.0 | 9 243.0 | 9 841.0 | 9 848.0 | 9 706.0 | 8 860.0 | 9 236.0 | 9 306.0 | 9 508.0 | 9 864.0 | 10 303.0 | 10 431.0 |
| Wartość firmy | 12 100.0 | 11 993.0 | 11 706.0 | 11 357.0 | 11 289.0 | 11 396.0 | 11 204.0 | 10 865.0 | 10 629.0 | 10 008.0 | 9 449.0 | 9 473.0 | 9 401.0 | 9 908.0 | 9 863.0 | 9 856.0 | 14 109.0 | 12 964.0 | 16 840.0 | 16 465.0 | 16 764.0 | 16 673.0 | 16 617.0 | 16 887.0 | 17 506.0 | 17 618.0 | 17 693.0 | 17 455.0 | 19 363.0 | 19 598.0 | 18 910.0 | 18 329.0 | 18 782.0 | 18 678.0 | 18 545.0 | 18 144.0 | 18 358.0 | 18 210.0 | 18 324.0 | 18 686.0 | 18 139.0 | 18 333.0 |
| Wartości niematerialne i prawne | 14 272.0 | 14 061.0 | 14 374.0 | 13 062.0 | 12 843.0 | 12 634.0 | 12 485.0 | 11 381.0 | 10 499.0 | 8 759.0 | 7 743.0 | 7 091.0 | 7 235.0 | 7 112.0 | 6 999.0 | 6 999.0 | 7 478.0 | 9 780.0 | 10 075.0 | 9 865.0 | 10 002.0 | 11 165.0 | 10 830.0 | 11 033.0 | 11 044.0 | 11 172.0 | 11 213.0 | 10 945.0 | 15 250.0 | 15 142.0 | 14 978.0 | 14 617.0 | 14 849.0 | 14 897.0 | 14 941.0 | 14 741.0 | 14 865.0 | 14 024.0 | 13 981.0 | 14 059.0 | 13 301.0 | 13 425.0 |
| Wartość firmy i wartości niematerialne i prawne | 26 372.0 | 26 054.0 | 26 080.0 | 24 419.0 | 24 132.0 | 24 030.0 | 23 689.0 | 22 246.0 | 21 128.0 | 18 767.0 | 17 192.0 | 16 564.0 | 16 636.0 | 17 020.0 | 16 862.0 | 16 855.0 | 21 587.0 | 22 744.0 | 26 915.0 | 26 330.0 | 26 766.0 | 27 838.0 | 27 447.0 | 27 920.0 | 28 550.0 | 28 790.0 | 28 906.0 | 28 400.0 | 34 613.0 | 34 740.0 | 33 888.0 | 32 946.0 | 33 631.0 | 33 575.0 | 33 486.0 | 32 885.0 | 33 223.0 | 32 234.0 | 32 305.0 | 32 745.0 | 31 440.0 | 31 758.0 |
| Należności netto | 4 466.0 | 4 461.0 | 4 976.0 | 4 028.0 | 3 941.0 | 4 147.0 | 4 768.0 | 4 082.0 | 3 856.0 | 3 702.0 | 4 024.0 | 3 664.0 | 3 667.0 | 3 904.0 | 4 565.0 | 3 702.0 | 3 685.0 | 3 852.0 | 4 888.0 | 4 353.0 | 3 971.0 | 4 430.0 | 3 849.0 | 3 827.0 | 3 144.0 | 3 762.0 | 4 036.0 | 3 889.0 | 3 512.0 | 4 641.0 | 4 494.0 | 3 994.0 | 3 487.0 | 4 599.0 | 3 970.0 | 3 495.0 | 3 410.0 | 4 244.0 | 4 545.0 | 4 233.0 | 3 569.0 | 4 091.0 |
| Inwestycje długoterminowe | 13 625.0 | 13 895.0 | 15 773.0 | 14 934.0 | 15 788.0 | 13 796.0 | 17 499.0 | 18 027.0 | 17 249.0 | 17 983.0 | 22 003.0 | 22 761.0 | 21 952.0 | 22 517.0 | 21 619.0 | 21 950.0 | 20 279.0 | 20 198.0 | 20 312.0 | 19 567.0 | 19 879.0 | 18 672.0 | 18 935.0 | 19 587.0 | 20 085.0 | 19 772.0 | 19 416.0 | 19 181.0 | 18 416.0 | 18 986.0 | 21 444.0 | 18 305.0 | 18 765.0 | 19 081.0 | 19 420.0 | 19 360.0 | 19 789.0 | 19 642.0 | 19 366.0 | 19 037.0 | 18 087.0 | 18 369.0 |
| Aktywa obrotowe | 32 986.0 | 32 119.0 | 32 803.0 | 36 594.0 | 33 395.0 | 36 510.0 | 35 873.0 | 37 956.0 | 34 010.0 | 40 251.0 | 38 961.0 | 38 404.0 | 36 545.0 | 38 042.0 | 36 024.0 | 33 413.0 | 24 930.0 | 28 540.0 | 24 360.0 | 23 117.0 | 20 411.0 | 28 234.0 | 29 371.0 | 30 410.0 | 19 240.0 | 21 932.0 | 22 481.0 | 24 240.0 | 22 545.0 | 22 156.0 | 23 141.0 | 24 139.0 | 22 591.0 | 26 880.0 | 27 591.0 | 27 867.0 | 26 732.0 | 29 462.0 | 31 599.0 | 30 288.0 | 25 997.0 | 26 178.0 |
| Środki pieniężne i Inwestycje | 21 675.0 | 20 049.0 | 20 947.0 | 22 774.0 | 19 900.0 | 22 211.0 | 24 075.0 | 25 569.0 | 22 201.0 | 25 205.0 | 27 224.0 | 27 357.0 | 20 675.0 | 21 373.0 | 19 354.0 | 18 847.0 | 16 115.0 | 11 948.0 | 13 361.0 | 12 988.0 | 11 175.0 | 17 666.0 | 19 816.0 | 21 128.0 | 10 914.0 | 12 589.0 | 13 042.0 | 14 869.0 | 12 625.0 | 10 356.0 | 11 619.0 | 13 220.0 | 11 631.0 | 14 295.0 | 15 694.0 | 15 435.0 | 13 663.0 | 16 919.0 | 18 993.0 | 18 164.0 | 12 848.0 | 11 996.0 |
| Zapasy | 3 100.0 | 3 219.0 | 3 224.0 | 2 910.0 | 2 902.0 | 3 052.0 | 3 005.0 | 2 751.0 | 2 675.0 | 2 885.0 | 2 790.0 | 2 608.0 | 2 655.0 | 2 937.0 | 2 881.0 | 2 627.0 | 3 071.0 | 3 178.0 | 3 453.0 | 3 266.0 | 3 379.0 | 3 558.0 | 3 501.0 | 3 264.0 | 3 266.0 | 3 356.0 | 3 281.0 | 3 182.0 | 3 414.0 | 3 741.0 | 3 621.0 | 3 708.0 | 4 233.0 | 4 727.0 | 4 646.0 | 4 252.0 | 4 424.0 | 4 961.0 | 4 763.0 | 4 714.0 | 4 728.0 | 5 102.0 |
| Inwestycje krótkoterminowe | 12 717.0 | 11 838.0 | 12 142.0 | 12 791.0 | 12 591.0 | 13 463.0 | 14 428.0 | 14 422.0 | 13 646.0 | 13 085.0 | 15 506.0 | 14 829.0 | 14 669.0 | 13 082.0 | 11 379.0 | 9 782.0 | 7 038.0 | 6 303.0 | 6 630.0 | 5 457.0 | 4 695.0 | 4 105.0 | 9 779.0 | 9 743.0 | 4 119.0 | 4 105.0 | 3 854.0 | 3 568.0 | 2 941.0 | 2 675.0 | 2 643.0 | 3 093.0 | 2 112.0 | 2 291.0 | 3 130.0 | 3 552.0 | 4 297.0 | 6 476.0 | 5 285.0 | 4 226.0 | 2 020.0 | 3 579.0 |
| Środki pieniężne i inne aktywa pieniężne | 8 958.0 | 8 211.0 | 8 805.0 | 9 983.0 | 7 309.0 | 8 748.0 | 9 647.0 | 11 147.0 | 8 555.0 | 12 120.0 | 11 718.0 | 12 528.0 | 6 006.0 | 8 291.0 | 7 975.0 | 9 065.0 | 9 077.0 | 5 645.0 | 6 731.0 | 7 531.0 | 6 480.0 | 13 561.0 | 10 037.0 | 11 385.0 | 6 795.0 | 8 484.0 | 9 188.0 | 11 301.0 | 9 684.0 | 7 681.0 | 8 976.0 | 10 127.0 | 9 519.0 | 12 004.0 | 12 564.0 | 11 883.0 | 9 366.0 | 10 443.0 | 13 708.0 | 13 938.0 | 10 828.0 | 8 417.0 |
| Należności krótkoterminowe | 2 089.0 | 8 853.0 | 9 997.0 | 9 877.0 | 2 795.0 | 9 626.0 | 10 235.0 | 11 153.0 | 2 682.0 | 10 251.0 | 10 363.0 | 10 212.0 | 2 288.0 | 10 218.0 | 10 842.0 | 10 317.0 | 2 719.0 | 10 735.0 | 12 537.0 | 12 474.0 | 3 804.0 | 12 640.0 | 11 668.0 | 12 750.0 | 3 517.0 | 10 929.0 | 12 124.0 | 12 830.0 | 4 602.0 | 13 272.0 | 14 213.0 | 16 103.0 | 5 307.0 | 15 593.0 | 16 483.0 | 16 837.0 | 5 590.0 | 19 425.0 | 21 909.0 | 23 820.0 | 5 468.0 | 0.0 |
| Dług krótkoterminowy | 22 682.0 | 16 423.0 | 18 337.0 | 20 237.0 | 15 805.0 | 19 844.0 | 18 796.0 | 15 561.0 | 16 025.0 | 15 911.0 | 17 833.0 | 16 629.0 | 16 503.0 | 19 155.0 | 18 738.0 | 19 314.0 | 18 838.0 | 15 118.0 | 16 061.0 | 11 717.0 | 15 247.0 | 19 299.0 | 14 604.0 | 13 365.0 | 2 668.0 | 4 813.0 | 2 204.0 | 2 314.0 | 4 645.0 | 4 649.0 | 5 146.0 | 4 125.0 | 2 772.0 | 6 266.0 | 5 999.0 | 5 995.0 | 6 517.0 | 7 446.0 | 5 732.0 | 3 270.0 | 2 147.0 | 5 581.0 |
| Zobowiązania krótkoterminowe | 32 374.0 | 26 123.0 | 28 852.0 | 31 545.0 | 26 929.0 | 30 987.0 | 29 544.0 | 27 792.0 | 26 532.0 | 28 656.0 | 28 830.0 | 27 633.0 | 27 194.0 | 31 480.0 | 31 398.0 | 31 430.0 | 28 782.0 | 27 943.0 | 29 382.0 | 25 100.0 | 26 973.0 | 32 397.0 | 26 848.0 | 26 891.0 | 14 601.0 | 16 486.0 | 15 299.0 | 15 990.0 | 19 950.0 | 18 787.0 | 20 531.0 | 21 439.0 | 19 724.0 | 23 357.0 | 24 115.0 | 24 409.0 | 23 571.0 | 28 356.0 | 29 263.0 | 28 569.0 | 25 249.0 | 23 808.0 |
| Rozliczenia międzyokresowe | 400.0 | 5 432.0 | 5 785.0 | 5 053.0 | 7 196.0 | 4 337.0 | 4 497.0 | 396.0 | 307.0 | 268.0 | 351.0 | 4 313.0 | 410.0 | 3 298.0 | 2 999.0 | 2 720.0 | 5 503.0 | 2 617.0 | 2 559.0 | 2 452.0 | (7 508.0) | 2 275.0 | 0.0 | 0.0 | (7 628.0) | 0.0 | 0.0 | 0.0 | (10 017.0) | 0.0 | (318.0) | 1 708.0 | 0.0 | 0.0 | (16 483.0) | (16 837.0) | (15 485.0) | 0.0 | (21 909.0) | 0.0 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 29 088.0 | 35 815.0 | 36 045.0 | 35 196.0 | 37 303.0 | 35 147.0 | 37 712.0 | 39 890.0 | 37 518.0 | 39 478.0 | 40 227.0 | 40 730.0 | 41 725.0 | 40 185.0 | 38 019.0 | 35 269.0 | 35 376.0 | 40 600.0 | 40 319.0 | 41 650.0 | 38 310.0 | 41 782.0 | 48 652.0 | 49 977.0 | 51 411.0 | 51 175.0 | 50 640.0 | 50 483.0 | 49 544.0 | 48 436.0 | 47 835.0 | 46 596.0 | 47 213.0 | 47 179.0 | 46 789.0 | 45 336.0 | 46 652.0 | 43 090.0 | 44 528.0 | 49 543.0 | 48 928.0 | 50 154.0 |
| Rezerwy z tytułu odroczonego podatku | 5 636.0 | 5 432.0 | 5 785.0 | 5 053.0 | 4 691.0 | 4 337.0 | 4 497.0 | 4 243.0 | 3 753.0 | 3 899.0 | 4 330.0 | 4 313.0 | 2 522.0 | 2 314.0 | 2 589.0 | 2 500.0 | 2 354.0 | 2 602.0 | 2 687.0 | 2 581.0 | 2 284.0 | 1 856.0 | 1 969.0 | 1 945.0 | 1 833.0 | 2 447.0 | 2 486.0 | 2 688.0 | 2 821.0 | 3 132.0 | 3 034.0 | 3 124.0 | 2 914.0 | 3 171.0 | 2 714.0 | 2 733.0 | 2 639.0 | 2 521.0 | 2 366.0 | 2 292.0 | 2 469.0 | 2 311.0 |
| Zobowiązania długoterminowe | 29 088.0 | 35 815.0 | 36 045.0 | 35 196.0 | 37 303.0 | 35 147.0 | 37 712.0 | 39 890.0 | 37 518.0 | 39 478.0 | 40 227.0 | 40 730.0 | 41 725.0 | 40 185.0 | 38 019.0 | 35 269.0 | 35 376.0 | 40 600.0 | 40 319.0 | 41 650.0 | 38 310.0 | 41 782.0 | 48 652.0 | 49 977.0 | 51 411.0 | 51 175.0 | 50 640.0 | 50 483.0 | 49 544.0 | 48 436.0 | 47 835.0 | 46 596.0 | 47 213.0 | 47 179.0 | 46 789.0 | 45 336.0 | 46 652.0 | 43 090.0 | 44 528.0 | 49 543.0 | 48 928.0 | 50 154.0 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 268.0 | 1 353.0 | 1 329.0 | 1 111.0 | 0.0 | 0.0 | 0.0 | 1 300.0 | 0.0 | 0.0 | 0.0 | 1 161.0 | 0.0 | 0.0 | 0.0 | 1 113.0 | 0.0 | 0.0 | 0.0 | 1 001.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 61 462.0 | 61 938.0 | 64 897.0 | 66 741.0 | 64 232.0 | 66 134.0 | 67 256.0 | 67 682.0 | 64 050.0 | 68 134.0 | 69 057.0 | 68 363.0 | 68 919.0 | 71 665.0 | 69 417.0 | 66 699.0 | 64 158.0 | 68 543.0 | 69 701.0 | 66 750.0 | 65 283.0 | 74 179.0 | 75 500.0 | 76 868.0 | 66 012.0 | 67 661.0 | 65 939.0 | 66 473.0 | 69 494.0 | 67 223.0 | 68 366.0 | 68 035.0 | 66 937.0 | 70 536.0 | 70 904.0 | 69 745.0 | 70 223.0 | 71 446.0 | 73 791.0 | 78 112.0 | 74 177.0 | 73 962.0 |
| Kapitał (fundusz) podstawowy | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 | 1 760.0 |
| Zyski zatrzymane | 63 408.0 | 63 524.0 | 65 196.0 | 65 209.0 | 65 018.0 | 64 985.0 | 66 921.0 | 66 457.0 | 65 502.0 | 65 099.0 | 64 890.0 | 64 759.0 | 60 430.0 | 63 150.0 | 63 808.0 | 64 028.0 | 63 234.0 | 63 704.0 | 64 602.0 | 65 481.0 | 65 810.0 | 66 870.0 | 66 888.0 | 66 863.0 | 66 555.0 | 67 009.0 | 67 838.0 | 68 494.0 | 69 094.0 | 69 969.0 | 69 970.0 | 70 893.0 | 71 019.0 | 72 137.0 | 72 695.0 | 73 793.0 | 73 782.0 | 74 868.0 | 75 189.0 | 75 946.0 | 76 054.0 | 77 189.0 |
| Kapitał własny | 30 561.0 | 29 078.0 | 28 641.0 | 26 267.0 | 25 764.0 | 25 129.0 | 26 838.0 | 26 245.0 | 23 220.0 | 23 067.0 | 22 089.0 | 22 152.0 | 18 977.0 | 21 617.0 | 20 176.0 | 20 178.0 | 19 058.0 | 19 804.0 | 20 295.0 | 20 683.0 | 21 098.0 | 19 834.0 | 19 189.0 | 20 316.0 | 21 284.0 | 22 332.0 | 24 255.0 | 24 133.0 | 24 860.0 | 26 841.0 | 24 803.0 | 24 436.0 | 25 826.0 | 26 868.0 | 27 552.0 | 27 833.0 | 27 480.0 | 27 946.0 | 27 411.0 | 28 154.0 | 26 372.0 | 27 754.0 |
| Udziały mniejszościowe | 241.0 | 241.0 | 223.0 | 218.0 | 210.0 | 215.0 | 201.0 | 169.0 | 158.0 | 191.0 | 88.0 | 33.0 | 1 905.0 | 2 007.0 | 1 853.0 | 1 914.0 | 2 077.0 | 2 069.0 | 2 114.0 | 1 970.0 | 2 117.0 | 1 676.0 | 1 705.0 | 1 709.0 | 1 985.0 | 1 977.0 | 2 006.0 | 1 954.0 | 1 861.0 | 1 996.0 | 1 798.0 | 1 631.0 | 1 721.0 | 1 651.0 | 1 539.0 | 1 508.0 | 1 539.0 | 1 517.0 | 1 558.0 | 1 636.0 | 1 516.0 | 1 552.0 |
| Pasywa | 92 023.0 | 91 016.0 | 93 538.0 | 93 008.0 | 89 996.0 | 91 263.0 | 94 094.0 | 93 927.0 | 87 270.0 | 91 201.0 | 91 146.0 | 90 515.0 | 87 896.0 | 93 282.0 | 89 593.0 | 86 877.0 | 83 216.0 | 88 347.0 | 89 996.0 | 87 433.0 | 86 381.0 | 94 013.0 | 94 689.0 | 97 184.0 | 87 296.0 | 89 993.0 | 90 194.0 | 90 606.0 | 94 354.0 | 94 064.0 | 93 169.0 | 92 471.0 | 92 763.0 | 97 404.0 | 98 456.0 | 97 578.0 | 97 703.0 | 99 392.0 | 101 202.0 | 106 266.0 | 100 549.0 | 101 716.0 |
| Inwestycje | 26 342.0 | 25 733.0 | 27 915.0 | 27 725.0 | 28 379.0 | 27 259.0 | 31 927.0 | 32 449.0 | 30 895.0 | 31 068.0 | 37 509.0 | 37 590.0 | 36 621.0 | 35 599.0 | 32 998.0 | 31 732.0 | 27 312.0 | 26 501.0 | 26 942.0 | 25 024.0 | 24 574.0 | 22 777.0 | 28 714.0 | 29 330.0 | 24 204.0 | 23 877.0 | 23 270.0 | 22 749.0 | 21 357.0 | 21 661.0 | 24 087.0 | 21 398.0 | 20 877.0 | 20 247.0 | 21 129.0 | 21 588.0 | 24 086.0 | 26 118.0 | 24 651.0 | 23 263.0 | 20 107.0 | 21 948.0 |
| Dług | 41 745.0 | 42 510.0 | 44 314.0 | 46 186.0 | 44 116.0 | 46 834.0 | 48 048.0 | 47 224.0 | 45 709.0 | 47 449.0 | 49 638.0 | 49 100.0 | 47 685.0 | 48 947.0 | 46 801.0 | 44 837.0 | 44 214.0 | 44 267.0 | 45 075.0 | 42 476.0 | 42 763.0 | 50 393.0 | 52 333.0 | 52 867.0 | 42 793.0 | 44 983.0 | 42 008.0 | 41 708.0 | 42 761.0 | 41 701.0 | 41 901.0 | 39 587.0 | 39 149.0 | 42 400.0 | 41 625.0 | 40 171.0 | 42 064.0 | 42 550.0 | 43 817.0 | 46 264.0 | 44 522.0 | 49 111.0 |
| Środki pieniężne i inne aktywa pieniężne | 8 958.0 | 8 211.0 | 8 805.0 | 9 983.0 | 7 309.0 | 8 748.0 | 9 647.0 | 11 147.0 | 8 555.0 | 12 120.0 | 11 718.0 | 12 528.0 | 6 006.0 | 8 291.0 | 7 975.0 | 9 065.0 | 9 077.0 | 5 645.0 | 6 731.0 | 7 531.0 | 6 480.0 | 13 561.0 | 10 037.0 | 11 385.0 | 6 795.0 | 8 484.0 | 9 188.0 | 11 301.0 | 9 684.0 | 7 681.0 | 8 976.0 | 10 127.0 | 9 519.0 | 12 004.0 | 12 564.0 | 11 883.0 | 9 366.0 | 10 443.0 | 13 708.0 | 13 938.0 | 10 828.0 | 8 417.0 |
| Dług netto | 32 787.0 | 34 299.0 | 35 509.0 | 36 203.0 | 36 807.0 | 38 086.0 | 38 401.0 | 36 077.0 | 37 154.0 | 35 329.0 | 37 920.0 | 36 572.0 | 41 679.0 | 40 656.0 | 38 826.0 | 35 772.0 | 35 137.0 | 38 622.0 | 38 344.0 | 34 945.0 | 36 283.0 | 36 832.0 | 42 296.0 | 41 482.0 | 35 998.0 | 36 499.0 | 32 820.0 | 30 407.0 | 33 077.0 | 34 020.0 | 32 925.0 | 29 460.0 | 29 630.0 | 30 396.0 | 29 061.0 | 28 288.0 | 32 698.0 | 32 107.0 | 30 109.0 | 32 326.0 | 33 694.0 | 40 694.0 |
| Ticker | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO | KO |
| Waluta | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |